Second Quarter Highlights:

Reported revenues of $162.7 million, net loss of $3.3 million and Adjusted EBITDA of $25.0 million;
Repurchased 883,000 common shares for $19.1 million at an average price of $21.64 per common share, or approximately 7% of Civeo's common shares outstanding as of March 31, 2025;
Completed the previously announced acquisition of four villages in the Australian Bowen Basin;
Awarded a previously announced four-year contract at Civeo's owned-villages in the Bowen Basin with expected revenues of A$250 million; and
Awarded a previously announced three-year integrated services contract in the Bowen Basin with expected revenues of A$64 million.

Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the second quarter ended June 30, 2025.

"In the second quarter we delivered revenues and Adjusted EBITDA consistent with our expectations while accelerating the return of capital to shareholders," said Bradley J. Dodson, Civeo's President and Chief Executive Officer. "We continued to drive margin expansion in our integrated services business and positioned our Australian segment for continued success supported by multiple key contract awards and the accretive acquisition of four new owned-villages in the Bowen Basin. Our Canadian business continues to face similar macroeconomic headwinds as previously discussed. In addition, we experienced typical seasonality effects which contributed to a cash consumption in the quarter driven by working capital. We continue to right-size our Canadian business while simultaneously pursuing opportunities to diversify our business away from the oil sands region."

Mr. Dodson added, "We continued to deliver on our capital allocation framework, making significant progress in the second quarter toward our goal of repurchasing 20% of Civeo's common shares outstanding. We repurchased 883,000 common shares, or approximately 7% of Civeo's common shares outstanding as of March 31, 2025. We intend to continue opportunistically executing on our share repurchase authorization to complete the program."

Second Quarter 2025 Results

In the second quarter of 2025, Civeo generated revenues of $162.7 million and reported a net loss of $3.3 million, or $0.25 per diluted share. During the second quarter of 2025, Civeo generated negative operating cash flow of $2.3 million and positive Adjusted EBITDA of $25.0 million.

By comparison, in the second quarter of 2024, Civeo generated revenues of $188.7 million and reported net income of $8.2 million, or $0.56 per diluted share. During the second quarter of 2024, Civeo produced operating cash flow of $32.4 million and Adjusted EBITDA of $31.9 million.

The year-over-year decrease in Adjusted EBITDA was primarily driven by decreased billed rooms at the Canadian lodges due to ongoing customer spending reductions, including lower turnaround activity.

The year-over-year decrease in operating cash flow was exacerbated by approximately $9.4 million in one-time collection of holdbacks associated with the wind-down of LNG-related mobile camp activity in the second quarter of 2024 as well as Australian cash taxes in the second quarter of 2025 not incurred in the second quarter of 2024 of approximately $15.8 million, including a one-time $9.4 million payment related to the 2024 tax year.

Business Segment Results

(Unless otherwise noted, the following discussion compares the quarterly results for the second quarter of 2025 to the results for the second quarter of 2024.)

Australia

During the second quarter of 2025, the Australian segment generated revenues of $112.7 million, operating income of $14.6 million and Adjusted EBITDA of $23.7 million, up from revenues of $108.6 million, operating income of $13.9 million and Adjusted EBITDA of $21.6 million in the second quarter of 2024. Results for the second quarter of 2025 include the impact of a weakened Australian dollar relative to the U.S. dollar, which negatively impacted revenues and Adjusted EBITDA by $3.2 million and $0.7 million, respectively.

Revenue from the Australian segment increased 4% period-over-period and Adjusted EBITDA was up 10%. The year-over-year increase was primarily driven by the recently completed acquisition of four owned-villages, which contributed $4.9 million in revenues in the last two months of the second quarter of 2025 as well as margin improvement in the integrated services business.

On May 7, 2025, Civeo announced that it had completed the acquisition of four villages and associated take-or-pay contracts in the Australian Bowen Basin, strengthening Civeo's presence and deepening relationships with metallurgical coal producers in the Basin. Approximately two months of results are included in Civeo's second quarter 2025 results.

Canada

During the second quarter of 2025, the Canadian segment generated revenues of $50.0 million, an operating loss of $1.9 million and Adjusted EBITDA of $7.5 million, compared to revenues of $79.5 million, operating income of $6.9 million and Adjusted EBITDA of $17.3 million in the second quarter of 2024.

Lodge occupancy in the Canadian oil sands region remains challenged as customers continue to reduce capital and operational spending. In the second quarter of 2025, the Canadian segment revenues declined 37% period-over-period driven by decreased billed rooms at the Canadian lodges as a result of ongoing customer spending reductions, including lower turnaround activity.

During the second quarter of 2025, the Canadian segment incurred implementation costs of approximately $0.5 million related to the cold-closure of two lodges, which are excluded from Adjusted EBITDA. In light of the macroeconomic factors influencing the global oil market, the Company is continuing to evaluate additional cost saving actions to right size its North American cost structure.

Financial Condition

As of June 30, 2025, Civeo had total liquidity of approximately $72.8 million. Civeo's total debt at June 30, 2025 was $168.7 million, a $81.3 million increase from March 31, 2025. Civeo's net debt at June 30, 2025 was $154.0 million, a $95.0 million increase since March 31, 2025 attributable to the recent acquisition and share repurchases, bringing Civeo's reported net leverage ratio to 2.0x as of June 30, 2025.

In the second quarter of 2025, Civeo repurchased approximately 883,000 shares for approximately $19.1 million at an average price of $21.64 per share. As previously disclosed, the Board authorized an increase to the Company's share repurchase program and Civeo intends to use no less than 100% of its annual free cash flow to complete the program as market conditions allow.

During the second quarter of 2025, Civeo invested $4.5 million in capital expenditures compared to $5.3 million invested during the second quarter of 2024. Capital expenditures in both periods were primarily related to maintenance spending on the Company's lodges and villages.

Full Year 2025 Guidance

For the full year of 2025, Civeo is maintaining its revenue and Adjusted EBITDA guidance ranges of $640 million to $670 million and $86 million to $96 million, respectively.

The Company is maintaining its full year 2025 capital expenditure guidance range of $20 million to $25 million.

Conference Call

Civeo will host a conference call to discuss its second quarter 2025 financial results today at 8:30 a.m. Eastern time. This call is being webcast and can be accessed at Civeo's website at www.civeo.com. Participants may also join the conference call by dialing (877) 423-9813 in the United States or (201) 689-8573 internationally and asking for the Civeo call or using the conference ID 13755145#. A replay will be available after the call by dialing (844) 512-2921 in the United States or (412) 317-6671 internationally and using the conference ID 13755145#.

About Civeo

Civeo Corporation is a leading provider of hospitality services with prominent market positions in the Australian natural resource regions and the Canadian oil sands. Civeo offers comprehensive solutions for lodging hundreds or thousands of workers with its long-term and temporary accommodations and provides food services, housekeeping, facility management, laundry, water and wastewater treatment, power generation, communications systems, security and logistics services. Civeo currently owns and operates a total of 28 lodges and villages in Australia and North America with an aggregate of approximately 27,500 rooms. In addition, Civeo operates and provides hospitality services at 24 customer-owned locations with approximately 19,500 rooms. Civeo is publicly traded under the symbol CVEO on the New York Stock Exchange. For more information, please visit Civeo's website at www.civeo.com

Forward Looking Statements

This news release contains forward-looking statements within the meaning of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements herein, including the statements regarding Civeo's future plans and outlook, strategic priorities, guidance, current trends, expectations with respect to Adjusted EBITDA, capital expenditures, future revenues, share repurchases, free cash flow generation, cost reductions, integration of the Australian asset acquisition and liquidity needs, are based on then current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those expressed or implied by these forward-looking statements. Such risks and uncertainties include, among other things, risks associated with the general nature of the accommodations industry, risks associated with the level of supply and demand for oil, coal, iron ore and other minerals, including the level of activity, spending and developments in the Canadian oil sands, the level of demand for coal and other natural resources from, and investments and opportunities in, Australia, and fluctuations or sharp declines in the current and future prices of coal, iron ore, oil, natural gas and other minerals, risks associated with failure by our customers to reach positive final investment decisions on, or otherwise not complete, projects with respect to which we have been awarded contracts, which may cause those customers to terminate or postpone contracts, risks associated with currency exchange rates, risks associated with inflation and volatility in the banking sector, risks associated with the company's ability to integrate any future acquisitions, risks associated with labor shortages, risks associated with the development of new projects, including whether such projects will continue in the future, risks associated with the trading price of the company's common shares, availability and cost of capital, risks associated with general global economic conditions, geopolitical events, inflation, global weather conditions, natural disasters, including wildfires, global health concerns, and security threats and changes to government and environmental regulations, including climate change, and other factors discussed in the "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" sections of Civeo's most recent annual report on Form 10-K and other reports the company may file from time to time with the U.S. Securities and Exchange Commission. Each forward-looking statement contained herein speaks only as of the date of this release. Except as required by law, Civeo expressly disclaims any intention or obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Information

EBITDA, Adjusted EBITDA, free cash flow, net debt, bank-adjusted EBITDA and net leverage ratio are non-GAAP financial measures. See "Non-GAAP Reconciliation" below for definitions and additional information concerning non-GAAP financial measures, including a reconciliation of the non-GAAP financial information presented in this press release to the most directly comparable financial information presented in accordance with GAAP. Non-GAAP financial information supplements and should be read together with, and is not an alternative or substitute for, the Company's financial results reported in accordance with GAAP. Because non-GAAP financial information is not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures.

- Financial Schedules Follow -

CIVEO CORPORATION UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts)

	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024

Revenues	$	162,694		$	188,713		$	306,738		$	354,833

Costs and expenses:
Cost of sales and services		121,531			140,834			236,146			271,279
Selling, general and administrative expenses		20,470			17,433			38,655			36,073
Depreciation and amortization expense		17,827			17,059			34,080			33,829
Impairment expense		—			—			—			7,823
(Gain) loss on sale of McClelland Lake Lodge assets, net		—			87			—			(5,988	)
Other operating expense		66			188			573			486
		159,894			175,601			309,454			343,502
Operating income (loss)		2,800			13,112			(2,716	)		11,331

Interest expense		(2,699	)		(2,203	)		(4,318	)		(4,563	)
Interest income		75			54			101			97
Other income		119			310			466			763
Income (loss) before income taxes		295			11,273			(6,467	)		7,628
Income tax expense		(3,606	)		(3,786	)		(6,694	)		(5,337	)
Net income (loss)		(3,311	)		7,487			(13,161	)		2,291
Less: Net income (loss) attributable to noncontrolling interest		3			(740	)		(5	)		(803	)
Net income (loss) attributable to Civeo Corporation	$	(3,314	)	$	8,227		$	(13,156	)	$	3,094

Net income (loss) per share attributable to Civeo Corporation common shareholders:
Basic	$	(0.25	)	$	0.57		$	(0.98	)	$	0.21
Diluted	$	(0.25	)	$	0.56		$	(0.98	)	$	0.21

Weighted average number of common shares outstanding:
Basic		13,177			14,518			13,387			14,586
Diluted		13,177			14,600			13,387			14,678

CIVEO CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands)

	June 30, 2025			December 31, 2024
	(UNAUDITED)
Current assets:
Cash and cash equivalents	$	14,638		$	5,204
Accounts receivable, net		104,491			89,038
Inventories		5,822			7,537
Prepaid expenses and other current assets		14,258			8,674
Total current assets		139,209			110,453

Property, plant and equipment, net		265,138			204,897
Goodwill, net		7,411			7,001
Other intangible assets, net		73,441			66,502
Operating lease right-of-use assets		14,575			9,401
Other noncurrent assets		9,065			6,818
Total assets	$	508,839		$	405,072

Current liabilities:
Accounts payable	$	44,702		$	39,971
Accrued liabilities		39,403			34,933
Income taxes payable		82			10,853
Deferred revenue		2,838			2,501
Other current liabilities		5,213			4,388
Total current liabilities		92,238			92,646

Long-term debt		168,672			43,299
Deferred income taxes		5,813			3,558
Operating lease liabilities		11,066			6,655
Other noncurrent liabilities		21,612			21,916
Total liabilities		299,401			168,074

Shareholders' equity:
Common shares		—			—
Additional paid-in capital		1,633,022			1,631,823
Accumulated deficit		(1,020,236	)		(980,720	)
Treasury stock		(10,775	)		(10,130	)
Accumulated other comprehensive loss		(392,573	)		(404,600	)
Total Civeo Corporation shareholders' equity		209,438			236,373
Noncontrolling interest		—			625
Total shareholders' equity		209,438			236,998
Total liabilities and shareholders' equity	$	508,839		$	405,072

CIVEO CORPORATION UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands)

	Six Months Ended June 30,
	2025			2024

Cash flows from operating activities:
Net income (loss)	$	(13,161	)	$	2,291
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		34,080			33,829
Impairment charges		—			7,823
Deferred income tax benefit		(1,868	)		(4,344	)
Non-cash compensation charge		1,199			1,158
Gains on disposals of assets		(261	)		(6,104	)
Provision (benefit) for credit losses, net of recoveries		(9	)		34
Other, net		581			1,257
Changes in operating assets and liabilities:
Accounts receivable		(10,313	)		15,229
Inventories		2,049			(1,525	)
Accounts payable and accrued liabilities		(1,718	)		(17,166	)
Taxes payable		(13,089	)		5,836
Other current and noncurrent assets and liabilities, net		(8,248	)		25
Net cash flows provided by (used in) operating activities		(10,758	)		38,343

Cash flows from investing activities:
Capital expenditures		(9,769	)		(10,929	)
Acquisitions and related payments		(64,948	)		—
Proceeds from dispositions of property, plant and equipment		273			10,617
Other, net		—			183
Net cash flows used in investing activities		(74,444	)		(129	)

Cash flows from financing activities:
Revolving credit borrowings (repayments), net		119,223			(15,825	)
Debt issuance costs		(423	)		—
Dividends paid		(3,437	)		(7,368	)
Repurchases of common shares		(22,474	)		(9,852	)
Taxes paid on vested shares		(645	)		(1,067	)
Net cash flows provided by (used in) financing activities		92,244			(34,112	)

Effect of exchange rate changes on cash		2,392			10
Net change in cash and cash equivalents		9,434			4,112

Cash and cash equivalents, beginning of period		5,204			3,323
Cash and cash equivalents, end of period	$	14,638		$	7,435

CIVEO CORPORATION SEGMENT DATA (in thousands) (unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024
Revenues
Australia	$	112,672		$	108,608		$	216,318		$	200,345
Canada		50,022			79,527			90,420			146,687
Other		—			578			—			7,801
Total revenues	$	162,694		$	188,713		$	306,738		$	354,833

EBITDA (1)
Australia	$	23,612		$	21,551		$	44,052		$	36,073
Canada		6,963			17,154			5,708			28,773
Corporate, other and eliminations		(9,832	)		(7,484	)		(17,925	)		(18,120	)
Total EBITDA	$	20,743		$	31,221		$	31,835		$	46,726

Adjusted EBITDA (1)
Australia	$	23,663		$	21,605		$	44,148		$	41,943
Canada		7,452			17,337			7,224			23,020
Corporate, other and eliminations		(6,107	)		(7,025	)		(13,709	)		(15,244	)
Total adjusted EBITDA	$	25,008		$	31,917		$	37,663		$	49,719

Operating income (loss)
Australia	$	14,573		$	13,856		$	27,212		$	21,144
Canada		(1,915	)		6,854			(11,944	)		8,559
Corporate, other and eliminations		(9,858	)		(7,598	)		(17,984	)		(18,372	)
Total operating income (loss)	$	2,800		$	13,112		$	(2,716	)	$	11,331

(1) Please see Non-GAAP Reconciliation Schedule.

CIVEO CORPORATION SUPPLEMENTAL QUARTERLY SEGMENT AND OPERATING DATA (U.S. dollars in thousands, except for room counts and average daily rates) (unaudited)

	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024

Supplemental Operating Data - Australian Segment
Revenues
Accommodation revenue (1)	$	52,682	$	48,914	$	99,505	$	96,021
Food and other services revenue (3)		59,990		59,694		116,813		104,324
Total Australian revenues	$	112,672	$	108,608	$	216,318	$	200,345

Costs
Accommodation cost	$	25,890	$	23,613	$	48,961	$	46,207
Food and other services cost		53,163		54,527		103,814		95,431
Indirect other cost		3,424		2,897		6,422		5,512
Total Australian cost of sales and services	$	82,477	$	81,037	$	159,197	$	147,150

Average daily rates (4)	$	76	$	78	$	76	$	77

Billed rooms (5)		690,506		625,353		1,316,142		1,239,289

Australian dollar to U.S. dollar	$	0.641	$	0.659	$	0.634	$	0.658

Supplemental Operating Data - Canadian Segment
Revenues
Accommodation revenue (1)	$	42,590	$	72,259	$	76,026	$	132,046
Mobile facility rental revenue (2)		434		356		653		1,350
Food and other services revenue (3)		6,998		6,912		13,741		13,291
Total Canadian revenues	$	50,022	$	79,527	$	90,420	$	146,687

Costs
Accommodation cost	$	30,618	$	48,197	$	59,483	$	93,917
Mobile facility rental cost		135		1,401		135		4,052
Food and other services cost		6,237		6,314		12,710		12,454
Indirect other cost		2,047		2,937		4,354		5,683
Total Canadian cost of sales and services	$	39,037	$	58,849	$	76,682	$	116,106

Average daily rates (4)	$	94	$	96	$	94	$	97

Billed rooms (5)		449,970		752,364		808,667		1,362,396

Canadian dollar to U.S. dollar	$	0.723	$	0.731	$	0.710	$	0.736

(1)	Includes revenues related to lodge and village rooms and hospitality services for owned rooms for the periods presented.
(2)	Includes revenues related to mobile assets for the periods presented.
(3)	Includes revenues related to food services, laundry and water and wastewater treatment services, and facilities management for the periods presented.
(4)	Average daily rate is based on billed rooms and accommodation revenue.
(5)	Billed rooms represents total billed days for owned assets for the periods presented.

CIVEO CORPORATION SUPPLEMENTAL OPERATIONS BY SERVICE TYPE BY REGION DATA (U.S. dollars in thousands) (unaudited)
The following table sets forth certain supplemental data for our Australia and Canada segment revenues attributable to the asset-light ("Catering and Facility Management") portion of the Company's business and the asset-intensive ("Accommodations and Infrastructure") portion of the Company's business. We provide Catering and Facility Management services to both customer-owned assets and Company-owned villages and lodges. When we provide Catering and Facility Management services to customer-owned assets, it is reflected in "Food and other services" in our Supplemental Quarterly Segment and Operating Data. However, when we provide those same services to customers at our owned villages and lodges, it is reflected in "Accommodation and other services", which also includes the Accommodations and Infrastructure component of our owned villages and lodges. This is because we bill our customers in one combined rate for both Accommodations and Infrastructure services and Catering and Facility Management services at Company-owned villages and lodges. The purpose of the disclosure below is to disaggregate the embedded Catering and Facility Management revenues from the "Accommodation and other services" revenues associated with our owned villages and lodges that is included in our Supplemental Quarterly Segment and Operating Data. To do so, we apply a margin that is equal to Civeo's margin in similar services we provide to customer-owned assets to the cost of sales that are associated with Catering and Facility Management services within "Accommodation and other services" for our owned villages and lodges. This table provides investors a supplemental view of the services provided by the Company which could assist with their valuation analysis.

	Three months ended June 30, 2025								Three months ended June 30, 2024
	Australia		Canada		Other		Total		Australia		Canada		Other		Total
Revenues
Asset Light: Catering and Facility management	$	82,633	$	29,952	$	—	$	112,585	$	80,697	$	44,732	$	—	$	125,429
Asset Intensive: Accommodations and Infrastructure		30,039		20,070		—		50,109		27,911		34,795		578		63,284
Total revenues	$	112,672	$	50,022	$	—	$	162,694	$	108,608	$	79,527	$	578	$	188,713


	Six months ended June 30, 2025								Six months ended June 30, 2024
	Australia		Canada		Other		Total		Australia		Canada		Other		Total
Revenues
Asset Light: Catering and Facility management	$	159,292	$	55,601	$	—	$	214,893	$	145,026	$	83,438	$	549	$	229,013
Asset Intensive: Accommodations and Infrastructure		57,026		34,819		—		91,845		55,319		63,249		7,252		125,820
Total revenues	$	216,318	$	90,420	$	—	$	306,738	$	200,345	$	146,687	$	7,801	$	354,833

CIVEO CORPORATION NON-GAAP RECONCILIATIONS (in thousands) (unaudited)

	Three Months Ended June 30,				Six Months Ended June 30,				Twelve Months Ended June 30,
	2025		2024		2025		2024		2025

EBITDA (1)	$	20,743	$	31,221	$	31,835	$	46,726	$	56,358
Adjusted EBITDA (1)	$	25,008	$	31,917	$	37,663	$	49,719	$	67,881
Net Leverage Ratio (2)									2.0x

(1)	The term EBITDA is a non-GAAP financial measure that is defined as net income (loss) attributable to Civeo Corporation plus interest, taxes, depreciation and amortization. The term Adjusted EBITDA is a non-GAAP financial measure that is defined as EBITDA adjusted to exclude certain other unusual or non-operating items. EBITDA and Adjusted EBITDA are not measures of financial performance under generally accepted accounting principles and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Civeo has included EBITDA and Adjusted EBITDA as supplemental disclosures because its management believes that EBITDA and Adjusted EBITDA provide useful information regarding its ability to service debt and to fund capital expenditures and provide investors a helpful measure for comparing Civeo's operating performance with the performance of other companies that have different financing and capital structures or tax rates. Civeo uses EBITDA and Adjusted EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan.

The following table sets forth a reconciliation of EBITDA and Adjusted EBITDA to net income (loss) attributable to Civeo Corporation, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in thousands) (unaudited):

	Three Months Ended June 30,						Six Months Ended June 30,						Twelve Months Ended June 30,
	2025			2024			2025			2024			2025

Net income (loss) attributable to Civeo Corporation	$	(3,314	)	$	8,227		$	(13,156	)	$	3,094		$	(33,317	)
Income tax expense		3,606			3,786			6,694			5,337			13,849
Depreciation and amortization		17,827			17,059			34,080			33,829			68,289
Interest income		(75	)		(54	)		(101	)		(97	)		(191	)
Interest expense		2,699			2,203			4,318			4,563			7,728
EBITDA	$	20,743		$	31,221		$	31,835		$	46,726		$	56,358
Adjustments to EBITDA
Impairment of long-lived assets (a)		—			—			—			7,823			3,758
Net (gain) loss on disposition of McClelland Lake Lodge assets (b)		—			87			—			(5,988	)		244
Cost saving initiatives (c)		474			—			1,438			—			1,438
Share-based compensation (d)		601			609			1,200			1,158			2,893
Shareholder activist costs		3,190			—			3,190			—			3,190
Adjusted EBITDA	$	25,008		$	31,917		$	37,663		$	49,719		$	67,881

	(a)	Relates to asset impairments in the first and fourth quarters of 2024. In the fourth quarter of 2024, we recorded a pre-tax loss related to the impairment of long-lived assets in our Canadian segment of $3.2 million and a pre-tax loss related to the impairment of long-lived assets in the U.S. of $0.5 million. In the first quarter of 2024, we recorded a pre-tax loss related to the impairment of long-lived assets in our Australian segment of $5.7 million and a pre-tax loss related to the impairment of long-lived assets in the U.S. of $2.1 million.
	(b)	Relates to proceeds received and expenses incurred associated with the dismantlement and sale of the McClelland Lake Lodge. In the fourth, third and second quarters of 2024, we recorded expenses associated with the sale of our McClelland Lake Lodge of $0.1 million, $0.2 million and $0.1 million, respectively, which are included in (Gain) loss on sale of McClelland Lake Lodge assets, net on the unaudited statements of operations. In the first quarter of 2024, we recorded gains associated with the sale of the McClelland Lake Lodge of $6.1 million, which are included in (Gain) loss on sale of McClelland Lake Lodge assets, net on the unaudited statements of operations.
	(c)	Represents implementation costs (primarily severance costs and real estate expense rationalization) incurred as part of cost savings initiatives.
	(d)	Represents share-based compensation expense associated with performance share awards, restricted share awards, restricted share units and deferred share awards.
(2)		The term net leverage ratio is a non-GAAP financial measure that is defined as net debt divided by bank-adjusted EBITDA. Net debt, bank-adjusted EBITDA and net leverage ratio are not financial measures under GAAP and should not be considered in isolation from or as a substitute for total debt, net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, net debt, bank-adjusted EBITDA and net leverage ratio may not be comparable to other similarly titled measures of other companies. Civeo has included net debt, bank-adjusted EBITDA and net leverage ratio as a supplemental disclosure because its management believes that this data provides useful information regarding the level of the Company's indebtedness and its ability to service debt. Additionally, per Civeo's credit agreement, the Company is required to maintain a net leverage ratio below 3.0x every quarter to remain in compliance with the credit agreement.
The following table sets forth a reconciliation of net debt, bank-adjusted EBITDA and net leverage ratio to the most directly comparable measures of financial performance calculated under GAAP (in thousands) (unaudited):

	As of June 30,
	2025

Total debt	$	168,672
Less: Cash and cash equivalents		14,638
Net debt	$	154,034

Adjusted EBITDA for the twelve months ended June 30, 2025 (a)	$	67,881
Adjustments to Adjusted EBITDA
Acquisition pro-forma EBITDA		12,460
Interest income		191
Cost saving initiatives (b)		(1,438	)
Shareholder activist costs (b)		(3,190	)
Bank-adjusted EBITDA	$	75,904

Net leverage ratio (c)	2.0x

(a)See footnote 1 above for reconciliation of Adjusted EBITDA to net loss attributable to Civeo Corporation
(b) Adjustments to EBITDA not allowed to be adjusted by our credit facility
(c) Calculated as net debt divided by bank-adjusted EBITDA

CIVEO CORPORATION NON-GAAP RECONCILIATIONS - GUIDANCE (in millions) (unaudited)

	Year Ending December 31, 2025

EBITDA Range (1)	$	78.3	$	88.3
Adjusted EBITDA Range (1)	$	86.0	$	96.0

(1)	The following table sets forth a reconciliation of estimated EBITDA and Adjusted EBITDA to estimated net loss, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in millions) (unaudited):

	Year Ending December 31, 2025
	(estimated)

Net loss	$	(19.2	)	$	(11.2	)
Income tax expense		15.0			17.0
Depreciation and amortization		72.0			72.0
Interest expense		10.5			10.5
EBITDA	$	78.3		$	88.3

Adjustments to EBITDA
Shareholder activist costs		3.8			3.8
Cost saving initiatives		1.4			1.4
Share-based compensation		2.5			2.5
Adjusted EBITDA	$	86.0		$	96.0

View source version on businesswire.com: https://www.businesswire.com/news/home/20250729679536/en/

Regan Nielsen

Civeo Corporation

Vice President, Corporate Development & Investor Relations

713-510-2400

Civeo Reports Second Quarter 2025 Results